[OLDTOWN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 35.18%
YoY- 292.85%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 287,227 186,538 91,239 344,627 256,247 168,326 85,311 124.14%
PBT 49,328 31,087 15,672 60,181 44,376 31,362 16,392 108.01%
Tax -10,839 -6,487 -3,227 -15,235 -11,128 -7,772 -4,056 92.22%
NP 38,489 24,600 12,445 44,946 33,248 23,590 12,336 113.07%
-
NP to SH 36,992 23,563 12,181 44,911 33,224 23,575 12,323 107.67%
-
Tax Rate 21.97% 20.87% 20.59% 25.32% 25.08% 24.78% 24.74% -
Total Cost 248,738 161,938 78,794 299,681 222,999 144,736 72,975 125.98%
-
Net Worth 412,533 330,390 315,400 283,547 0 237,559 227,652 48.47%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 13,600 - - 30,380 19,876 19,796 - -
Div Payout % 36.76% - - 67.65% 59.83% 83.97% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 412,533 330,390 315,400 283,547 0 237,559 227,652 48.47%
NOSH 453,333 363,066 362,529 337,556 331,275 329,943 329,930 23.52%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.40% 13.19% 13.64% 13.04% 12.97% 14.01% 14.46% -
ROE 8.97% 7.13% 3.86% 15.84% 0.00% 9.92% 5.41% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 63.36 51.38 25.17 102.09 77.35 51.02 25.86 81.44%
EPS 8.16 6.49 3.36 10.65 8.03 7.14 3.73 68.28%
DPS 3.00 0.00 0.00 9.00 6.00 6.00 0.00 -
NAPS 0.91 0.91 0.87 0.84 0.00 0.72 0.69 20.20%
Adjusted Per Share Value based on latest NOSH - 337,774
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 62.00 40.27 19.70 74.40 55.32 36.34 18.42 124.09%
EPS 7.99 5.09 2.63 9.69 7.17 5.09 2.66 107.76%
DPS 2.94 0.00 0.00 6.56 4.29 4.27 0.00 -
NAPS 0.8905 0.7132 0.6809 0.6121 0.00 0.5128 0.4914 48.47%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.60 2.70 2.75 2.46 2.26 1.92 1.67 -
P/RPS 4.10 5.26 10.93 2.41 2.92 3.76 6.46 -26.08%
P/EPS 31.86 41.60 81.85 18.49 22.53 26.87 44.71 -20.17%
EY 3.14 2.40 1.22 5.41 4.44 3.72 2.24 25.17%
DY 1.15 0.00 0.00 3.66 2.65 3.13 0.00 -
P/NAPS 2.86 2.97 3.16 2.93 0.00 2.67 2.42 11.74%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 28/11/12 27/08/12 -
Price 1.92 2.46 2.36 3.12 2.14 1.91 2.15 -
P/RPS 3.03 4.79 9.38 3.06 2.77 3.74 8.31 -48.86%
P/EPS 23.53 37.90 70.24 23.45 21.34 26.73 57.56 -44.82%
EY 4.25 2.64 1.42 4.26 4.69 3.74 1.74 81.07%
DY 1.56 0.00 0.00 2.88 2.80 3.14 0.00 -
P/NAPS 2.11 2.70 2.71 3.71 0.00 2.65 3.12 -22.89%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment